[AEONCR] YoY Annualized Quarter Result on 30-Nov-2016 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 4.58%
YoY- 15.54%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,580,661 1,341,742 1,234,598 1,081,484 942,589 0 -
PBT 363,212 476,090 390,625 330,797 281,386 0 -
Tax -91,669 -120,076 -100,293 -84,165 -67,934 0 -
NP 271,542 356,014 290,332 246,632 213,452 0 -
-
NP to SH 271,542 356,014 290,332 246,632 213,452 0 -
-
Tax Rate 25.24% 25.22% 25.68% 25.44% 24.14% - -
Total Cost 1,309,118 985,728 944,266 834,852 729,137 0 -
-
Net Worth 1,542,060 1,417,541 1,401,122 882,720 787,045 0 -
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 75,741 74,299 65,354 58,560 61,300 - -
Div Payout % 27.89% 20.87% 22.51% 23.74% 28.72% - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 1,542,060 1,417,541 1,401,122 882,720 787,045 0 -
NOSH 253,604 250,733 247,720 144,000 154,020 147,808 11.39%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 17.18% 26.53% 23.52% 22.80% 22.65% 0.00% -
ROE 17.61% 25.11% 20.72% 27.94% 27.12% 0.00% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 619.12 535.73 532.21 751.03 611.99 0.00 -
EPS 101.49 137.07 149.73 161.56 138.59 0.00 -
DPS 29.67 29.67 28.17 40.67 39.80 0.00 -
NAPS 6.04 5.66 6.04 6.13 5.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 309.56 262.77 241.79 211.80 184.60 0.00 -
EPS 53.18 69.72 56.86 48.30 41.80 0.00 -
DPS 14.83 14.55 12.80 11.47 12.01 0.00 -
NAPS 3.02 2.7761 2.744 1.7287 1.5414 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 14.72 15.20 13.60 13.32 12.98 14.12 -
P/RPS 2.38 2.84 2.56 1.77 2.12 0.00 -
P/EPS 13.84 10.69 10.87 7.78 9.37 0.00 -
EY 7.23 9.35 9.20 12.86 10.68 0.00 -
DY 2.02 1.95 2.07 3.05 3.07 0.00 -
P/NAPS 2.44 2.69 2.25 2.17 2.54 0.00 -
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 19/12/19 20/12/18 21/12/17 22/12/16 22/12/15 - -
Price 14.72 14.84 13.80 14.24 11.78 0.00 -
P/RPS 2.38 2.77 2.59 1.90 1.92 0.00 -
P/EPS 13.84 10.44 11.03 8.31 8.50 0.00 -
EY 7.23 9.58 9.07 12.03 11.76 0.00 -
DY 2.02 2.00 2.04 2.86 3.38 0.00 -
P/NAPS 2.44 2.62 2.28 2.32 2.31 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment